For saleSingle family
$1,765,000
2526 Crosby Rd
Wayzata MN 55391
5 beds, 4 baths, 4,540 sqft
2526 Crosby Rd is a 5 beds, 4 baths, 4,540 sqft single family home for sale at $1,765,000 in Wayzata MN 55391. At 20% down it rents for an estimated $3,925/mo and returns -$8,675/mo a month at a 0.8% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $3,925/mo
- Monthly cash flow
- -$8,675/mo
- Cap rate
- 0.8%
- Cash-on-cash
- -29.5%
- Max offer
- $471,500
Offer ≤ $471,500 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading